The Real Estate Financial Planner Blueprint™
27 Buy 10 All Cash Rental Properties as a Renter

Achieved Financial Independence
First achieved in Month 464

The following  Goal chart shows our progress toward achieving this goal of financial independence.

Financial independence is typically a combination of the Safe Withdrawl Rate for the  Scenario from the  Account and the cash flow from  Properties.

We typically think of hitting our Target Monthly Income in Retirement of $5,000 in today's inflation-adjusted dollars, let's look at the Total True Cash Flow and Account Balances in inflation-adjusted values.

The following chart shows the total of all Account Balances for the  Scenario.

The following charts show Total True Cash Flow™ all rental properties. Let's start with the sum.

Next, let's look at the Total True Cash Flow™ for each rental properties (graphically summed/stacked).

And, here's the Total True Cash Flow™ for each rental properties individually just for the month when we first achieve financial independence, Month 464.

Return in Dollars + Reserves

Here's the return in dollars + reserves for the  Properties owned.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical All Cash Killeen, Texas Rental Property 1 $17,635 $27,109 $0 $1,669 $2,178 $48,591
Typical All Cash Killeen, Texas Rental Property 2 $17,635 $27,715 $0 $2,078 $2,183 $49,611
Typical All Cash Killeen, Texas Rental Property 3 $17,635 $26,869 $0 $2,439 $2,175 $49,118
Typical All Cash Killeen, Texas Rental Property 4 $17,635 $27,230 $0 $2,766 $2,179 $49,809
Typical All Cash Killeen, Texas Rental Property 5 $17,635 $26,630 $0 $3,075 $2,173 $49,512
Typical All Cash Killeen, Texas Rental Property 6 $17,635 $26,630 $0 $3,360 $2,173 $49,798
Typical All Cash Killeen, Texas Rental Property 7 $17,631 $27,352 $0 $3,626 $2,190 $50,800
Totals: $123,439 $189,534 $0 $19,014 $15,251 $347,239

Return on Equity + Reserves

Here's the return on equity + reserves for the  Properties owned that have rent. We are specifically excluding owner-occupied property here.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% ROE+R12™ Total
Typical All Cash Killeen, Texas Rental Property 1 2.83% 4.35% — 0.27% 0.35% 7.80%
Typical All Cash Killeen, Texas Rental Property 2 2.83% 4.45% — 0.33% 0.35% 7.96%
Typical All Cash Killeen, Texas Rental Property 3 2.83% 4.31% — 0.39% 0.35% 7.88%
Typical All Cash Killeen, Texas Rental Property 4 2.83% 4.37% — 0.44% 0.35% 7.99%
Typical All Cash Killeen, Texas Rental Property 5 2.83% 4.27% — 0.49% 0.35% 7.95%
Typical All Cash Killeen, Texas Rental Property 6 2.83% 4.27% — 0.54% 0.35% 7.99%
Typical All Cash Killeen, Texas Rental Property 7 2.83% 4.39% — 0.58% 0.35% 8.15%
Totals: 2.83% 4.35% — 0.44% 0.35% 7.96%

Asset Allocation

How are assets allocated? Let's first look at this month.

And how have they looked over time up to this month?

Phases of Financial Independence™

With a Minimum Target Monthly Income in Retirement™ of $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports